Flat
UB3
1 bed
1 bath
Nestles Avenue, Hayes UB3
London, England · UB3
View property listing
Initial Investment
£108,900First YearProfit From Rental Income
£17,744
↗ 16%After 5 Years
Change In Property Value
£35,511
↗ 10%After 5 Years
Return On Investment
49%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,212 | £22,545 | £23,109 | £23,687 | £24,397 | £115,950 |
| Total Expenses | £18,590 | £18,686 | £18,801 | £18,919 | £19,048 | £94,044 |
| Profit Before Tax | £3,622 | £3,859 | £4,308 | £4,768 | £5,349 | £21,906 |
| Profit After Tax | £2,933 | £3,126 | £3,489 | £3,862 | £4,333 | £17,744 |
| Change In Property Value | £3 | £3 | £6,880 | £12,281 | £16,343 | £35,511 |
| Net Return | £2,937 | £3,129 | £10,369 | £16,143 | £20,676 | £53,254 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change